Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.91% first-year return on $103k initial cash invested.
-14.91%
Cash On Cash
2.47%
Cap Rate
0.41
DSCR
$2,160
Rent
-$1,274
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,160 income − $3,434 expenses = $1,274 out of pocket
Investment Breakdown
|
Purchase Price
$402k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$80,480
Closing costs
1%
$4,024
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,160
Total Expenses
$3,434
Mortgage P&I
93%
$2,016
Property Taxes
11%
$238
Home Insurance
7%
$144
HOA
0%
$0
Property Management
15%
$324
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$540